COMPARISON TABLE BETWEEN THE USANGE OF NPK FERTILIZER VS HIKARIBCO BIOCHEMICAL ORGANIC FERTILIZER.

1 Fertilizer cost per Hectar

YEAR          ‐                1                2                3                4                5                6                7                8                9             10              11              12             13              14             15             16             17             18             19             20              21              22             23             24             25             26
Mkt cost            ‐        700.00        900.00    1,200.00    1,500.00     1,500.00     1,500.00    1,500.00    1,500.00    1,500.00    1,500.00     1,600.00     1,600.00    1,600.00     1,600.00    1,600.00    1,600.00    1,600.00    1,600.00    1,600.00    1,600.00     1,300.00     1,300.00    1,300.00    1,300.00    1,300.00    1,300.00

HikariBCO™            ‐        350.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00

RM Saved/hectar        350.00        150.00        450.00        750.00        750.00        750.00        750.00        750.00        750.00        750.00        850.00        850.00        850.00        850.00        850.00        850.00        850.00        850.00        850.00        850.00        550.00        550.00        550.00        550.00        550.00        550.00
(%)        100.00          20.00          60.00        100.00        100.00        100.00        100.00        100.00        100.00        100.00        113.33        113.33        113.33        113.33        113.33        113.33        113.33        113.33        113.33        113.33           73.33           73.33          73.33          73.33          73.33          73.33

2 Yield per Hectar
YEAR            ‐                  1                  2                  3                  4                   5                   6                  7                  8                  9                10                11                12                13                14                15                16                17                18                19                20                21                22                23                24                25                26
Mkt Fertilizer            ‐              ‐              ‐            0.50          11.00           17.00           21.00          24.00          26.00          28.00          28.00           26.00           24.00          24.00           24.00          24.00          24.00          21.00          21.00          21.00          21.00           21.00           17.00          17.00          17.00          17.00          17.00

HikariBCO™            ‐              ‐            4.50          14.03          25.43           28.75           30.50          30.50          33.50          33.50          35.50           35.50           35.50          33.50           33.50          33.50          29.00          29.00          29.00          28.00          28.00           25.00           25.00          25.00          25.00          25.00          25.00

Yield Varience            ‐              ‐            4.50          13.53          14.43           11.75             9.50            6.50            7.50            5.50            7.50             9.50           11.50            9.50             9.50            9.50            5.00            8.00            8.00            7.00            7.00             4.00             8.00            8.00            8.00            8.00            8.00
Yield increase (%)    2,706.00        131.18           69.12           45.24          27.08          28.85          19.64          26.79           36.54           47.92          39.58           39.58          39.58          20.83          38.10          38.10          33.33          33.33           19.05           47.06          47.06          47.06          47.06          47.06
Assumption @RM400/ton      400.00              ‐    1,800.00    5,412.00    5,772.00     4,700.00     3,800.00    2,600.00    3,000.00    2,200.00    3,000.00     3,800.00     4,600.00    3,800.00     3,800.00    3,800.00    2,000.00    3,200.00    3,200.00    2,800.00    2,800.00     1,600.00     3,200.00    3,200.00    3,200.00    3,200.00    3,200.00

Cost saved/hectar/year(RM)        350.00    1,950.00    5,862.00    6,522.00     5,450.00     4,550.00    3,350.00    3,750.00    2,950.00    3,750.00     4,650.00     5,450.00    4,650.00     4,650.00    4,650.00    2,850.00    4,050.00    4,050.00    3,650.00    3,650.00     2,150.00     3,750.00    3,750.00    3,750.00    3,750.00    3,750.00